Cropmate Berhad (0331) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Cropmate Berhad stock MYR 0.28, price MYR 0.18, upside +55.6%, quality 55 out of 100. Rating: strongly undervalued. Calculated from audited financials with 16 of our 26 valuation models and 37 quality factors, updated daily.
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year. As of Nov 4, 2026.
How to read this chart
23‑month range 0.1505 MYR – 0.2400 MYR · fair‑value band 0.1900 MYR – 0.3600 MYR · the 0.1800 MYR price screens below the 0.2800 MYR fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 4, 2026.
Follow Cropmate Berhad in your weekly email
Every Wednesday you see whether Cropmate Berhad is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
Cropmate Berhad, through its subsidiary, Cropmate Fertilizer Sdn. Bhd., engages in the formulation and blending of conventional and specialty fertilizers in Malaysia.
Show moreShow less
The company offers compact compound; granular blend fertilizers; and specialty fertilizers, such as semi-organic, organic, and liquid fertilizers. It is also involved in warehousing and trading of straight fertilizers, including nitrogen, phosphorus, and potassium fertilizers, and related products.
The company was founded in 2018 and is headquartered in Port Klang, Malaysia.
Stock analysis
Cropmate Berhad (0331) currently trades at 0.1800 MYR, while our model-based Fair Value estimate is 0.2800 MYR, implying the stock looks roughly 36% undervalued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of 0.3400 MYR per share, and 10 of the 16 models we run sit above the 0.1800 MYR price.
Bear case: the Dividend Discount group reads lowest at 0.0650 MYR, and 6 of the 16 models stay below the price. Data coverage for this calculation is low.
Scenario range: 0.1900 MYR (bear) to 0.3600 MYR (bull), the price of 0.1800 MYR sits below it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 55/100 (solid quality), in the Basic Materials sector.
Weak Growth: Revenue growth is weak: less than 2 % a year.
Cropmate Berhad reported revenue of 197M MYR in FY2025 versus 188M MYR in FY2022, a compound +1.4%/yr. Reported net income was 14.7M MYR in FY2025, compounding +0.1%/yr from FY2022.
Key figures
Market cap 133M MYR (≈ $32.7M) Micro · P/E ratio 9.0 · P/S ratio 0.58 · EPS (TTM) 0.0200 MYR · Dividend yield 3.3% · Net margin 7.2% · Return on equity 16.2% · Return on assets (EBIT) 17.2% (4-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 53 out of 100 (low confidence).
What moves the price
The share trades about 25% below its 52-week high and 13% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Basic Materials peers we cover trades at 4% fair-value upside, at 56%, 0331 screens cheaper than that median.
Fair Value models
Bear0.1900 MYRFair Value 0.2800 MYRBull0.3600 MYR
Price 0.1800 MYR · Upside +55.6%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models. Based on fiscal year 2025 figures (about 10 months old). Earnings retained since then (0.0120 MYR per share) are deliberately not added.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.33/100
Revenue growth is weak: less than 2 % a year.
Revenue growth 1 year
+22.3%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+1.4%
’22
’23
’24
’25
What shareholders gained per year (last 3 years), in MYR ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 3 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Measured in MYR: this currency has depreciated against the euro and dollar over the long run, so part of the nominal rate is currency erosion that never reaches a EUR/USD investor.
+9.2%
Earnings growth per share plus dividend.
Earnings per share, growth per year+5.9%
Dividend (yield on the price)3.3%
Profit margin 2022 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.11% → 10%
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Agricultural Inputs · 162 stocks
Beats the industry median on 11/13 measures
Overall it ranks above its industry peers.
Valuation
Quality Score55 · Above median
Fair Value upside+55.6% · Top 25%
Profitability
Return on equity (12 months)16.2% · Top 25%
Return on assets11.0% · Top 25%
Net margin (12 months)7.2% · Above median
Operating margin (12 months)9.7% · Above median
Growth and dividend
Revenue growth (quarter YoY)49.1% · Top 25%
Dividend yield (12 months)3.3% · Above median
Balance sheet
Debt / equity0.16× · Above median
Valuation Multiplesvs Agricultural Inputs median · lower = cheaper
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Cite: Fair Value Calculator (2026). "Cropmate Berhad Fair Value". https://www.fairvalue-calculator.com/stock/0331
Frequently asked questions
Is Cropmate Berhad (0331) overvalued or undervalued?
As of Nov 4, 2026, our model estimates a fair value of 0.2800 MYR versus a price of 0.1800 MYR, about +56% upside (undervalued).
What is the fair value of 0331?
Our model-based fair value for Cropmate Berhad is 0.2800 MYR (as of Nov 4, 2026), built from audited fundamentals. The current price: 0.1800 MYR.
What is the quality score of 0331?
Cropmate Berhad has a Quality Score of 55/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for Cropmate Berhad (0331)?
Our model-based price target is the fair value of 0.2800 MYR (as of Nov 4, 2026) from 16 valuation models. Cautious scenario 0.1900 MYR, optimistic scenario 0.3600 MYR. It is a calculation from audited fundamentals, not an analyst target.
What is the Cropmate Berhad stock forecast for 2026?
Our models put fair value at 0.2800 MYR, about +56% upside versus a price of 0.1800 MYR (undervalued). Cautious scenario 0.1900 MYR, optimistic scenario 0.3600 MYR. The calculation is refreshed regularly with new filings.
What is the revenue of Cropmate Berhad (0331)?
Cropmate Berhad reported trailing-twelve-month revenue of about 229M MYR (latest available figure, as of Nov 4, 2026).
Does Cropmate Berhad pay a dividend?
Cropmate Berhad currently shows a dividend yield of 3.33% relative to its recent price (as of Nov 4, 2026).
How much is the dividend of Cropmate Berhad (0331) and when is the ex-dividend date?
Cropmate Berhad pays a dividend of 0.006 MYR per share a year, a dividend yield of 3.3%. The last ex-dividend date was Jul 9, 2026. The payout ratio is 30.0% of earnings. Our assessment: Watch coverage. The dividend isn’t fully covered by free cash flow or earnings, part of it is funded from reserves or debt. Fine for now, but worth watching: if it stays uncovered, the dividend could be cut.
What is the intrinsic value of Cropmate Berhad (0331)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Cropmate Berhad it is 0.2800 MYR per share (as of Nov 4, 2026), against a price of 0.1800 MYR. It is the blended result of 16 valuation models in 6 families (Earnings-Based, Dividend Discount, Multiples, Asset-Based, Economic Profit, Growth Earnings).
Is Cropmate Berhad stock overvalued or undervalued in 2026?
As of Nov 4, 2026, 0331 trades below its calculated fair value: price 0.1800 MYR, fair value 0.2800 MYR, a gap of about +56% (undervalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of 0331?
No. The price is what the market pays today (0.1800 MYR); the fair value is what the company's own numbers justify (0.2800 MYR). For Cropmate Berhad the two are 0.1000 MYR per share apart. That gap is exactly why we show both numbers side by side.
How much is Cropmate Berhad worth?
The market values Cropmate Berhad at about 133M MYR (market capitalisation, as of Nov 4, 2026). Per share that is 0.1800 MYR; our models calculate a fair value of 0.2800 MYR per share.
What do the bullish and bearish scenarios say about 0331?
Our models span a range for Cropmate Berhad: cautious scenario 0.1900 MYR, base 0.2800 MYR, optimistic 0.3600 MYR per share (as of Nov 4, 2026, price 0.1800 MYR). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 0331?
Cropmate Berhad trades at a price-to-earnings ratio of 9.0 (as of Nov 4, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 0.2800 MYR is built from several models across several years. Other multiples: P/B 1.4, P/S 0.6, EV/EBITDA 5.6.
How solid is the balance sheet of Cropmate Berhad (0331)?
Balance-sheet figures for Cropmate Berhad (as of Nov 4, 2026): return on equity 16.2%, debt of 0.16 per unit of equity. They feed the Quality Score of 55/100, which measures business quality independently of the share price.
How far is 0331 from its 52-week high?
Cropmate Berhad trades at 0.1800 MYR, about 25% below its 52-week high of 0.2400 MYR and 13% above the low of 0.1595 MYR (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 0.2800 MYR is for.
Which stocks are comparable to Cropmate Berhad?
From the same area (Basic Materials) we also value Nutrien Ltd, Qinghai Salt Lake Industry Co, CF Industries Holdings, Yara International ASA, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Cropmate Berhad stock attractive at the current price?
The data as of Nov 4, 2026: price 0.1800 MYR, calculated fair value 0.2800 MYR (+56%), Quality Score 55/100, from 16 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of 0331 calculated?
We run Cropmate Berhad through 16 models from 6 families: Earnings-Based, Dividend Discount, Multiples, Asset-Based, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of 0.2800 MYR builds on their evidence-weighted average, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 13.3% above its aggregate fair value. Cropmate Berhad currently trades 36% below its own fair value, and the market average says nothing about that. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Cropmate Berhad (0331)?
The closing price on Nov 6, 2026 was 0.1800 MYR. Our model-based fair value is 0.2800 MYR, about +56% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Cropmate Berhad right now?
The price is below even our cautious bear case (0.1900 MYR). The market is more pessimistic than our downside scenario. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution. Solid quality (55/100) at a price below fair value, the discount is the argument here, not the business quality. A fairly wide model range (0.1900 MYR to 0.3600 MYR) leaves room in how you read the outcome.
Key figures of Cropmate Berhad
How large is the market capitalisation of Cropmate Berhad (0331)?
The market capitalisation of Cropmate Berhad is 133M MYR (≈ $32.7M). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Cropmate Berhad (0331)?
The price-to-sales ratio of Cropmate Berhad is 0.58 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Cropmate Berhad (0331)?
Earnings per share at Cropmate Berhad are 0.0200 MYR (price ÷ EPS = P/E 9.0). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Cropmate Berhad (0331)?
The dividend yield of Cropmate Berhad is 3.3% (payout 30.0%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of Cropmate Berhad (0331)?
The net margin of Cropmate Berhad is 7.2% (last twelve months). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Cropmate Berhad (0331)?
The return on equity (ROE) of Cropmate Berhad is 16.2% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Cropmate Berhad (0331)?
On an EBIT basis the return on assets of Cropmate Berhad is 17.2% (avg 4y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Cropmate Berhad (0331)?
The operating margin of Cropmate Berhad is 9.7% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Cropmate Berhad (0331)?
Revenue at Cropmate Berhad is growing +49.1% versus a year earlier (3y avg +1.4%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Cropmate Berhad (0331)?
Earnings per share at Cropmate Berhad are growing +38.6% versus a year earlier. How much earnings per share grew versus a year earlier.
How much free cash flow does Cropmate Berhad (0331) generate?
The free cash flow of Cropmate Berhad is −21.3M MYR (fiscal year 2025). The cash truly left after running and investing in the business, this is what pays dividends and buybacks.
How much net debt does Cropmate Berhad (0331) carry?
The net debt of Cropmate Berhad is 4.1M MYR (fiscal year 2024). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch Cropmate Berhad in the live analysis
One click puts Cropmate Berhad on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Thin data
Nov 4, 2026